DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Scienjoy Holding Corporation (SJ)

Communication Services | Internet Content & Information

Today's Price

$0.63

Today's Fair Value

$0.54 -14.29%

Margin of Safety

-16.67%

Projected Value (5Y)

$0.87 +38.1%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -15.29% | CAGR (5y): -17.3%

Diluted Shares Growth Rate

Regression: 30.35% | CAGR (5y): 9.26%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 19.07x)

Discount Rate